| Revenue | DKK 2,1M | -14% |
| EBITDA | DKK 167K | -29% |
| Net profit | DKK -813K | -3522% |
| Total assets | DKK 4,1M | -8% |
| Equity | DKK 467K | -64% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 854 | 1.747 | 1.579 | 2.708 | 2.500 | 2.356 | 2.365 | 1.990 | 2.601 | 2.501 | 2.144 |
| Staff expenses | -1.567 | -1.290 | -1.189 | -1.965 | -2.247 | -1.833 | -2.029 | -1.770 | -1.867 | -2.265 | -1.977 |
| EBITDA | -713 | 458 | 390 | 743 | 253 | 522 | 336 | 220 | 734 | 236 | 167 |
| Depreciation & amort. | 105 | -108 | -146 | -180 | -221 | -183 | -180 | -122 | -124 | -155 | -143 |
| EBIT | -818 | 350 | 244 | 562 | 32 | 339 | 156 | 98 | 611 | 81 | 25 |
| Net financials | -190 | -133 | -97 | -79 | -29 | -21 | -89 | -206 | -140 | -42 | -1.044 |
| Profit before tax | -526 | 217 | 147 | 484 | 3 | 318 | 67 | -108 | 471 | 39 | -1.019 |
| Tax | 241 | 64 | 42 | 128 | 11 | 96 | 37 | -2 | 114 | 15 | -207 |
| Net profit | -767 | 153 | 105 | 355 | -9 | 222 | 29 | -106 | 357 | 24 | -813 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.044 | 1.391 | 2.465 | 1.973 | 2.289 | 2.030 | 3.085 | 3.679 | 3.950 | 4.426 | 4.050 |
| Equity | 150 | 303 | 408 | 763 | 755 | 977 | 1.006 | 900 | 1.258 | 1.281 | 467 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.894 | 1.088 | 2.030 | 1.099 | 1.412 | 924 | 1.923 | 2.624 | 2.451 | 2.937 | 3.583 |
| Total debt | 2.894 | 1.088 | 2.030 | 1.099 | 1.412 | 924 | 1.923 | 2.624 | 2.451 | 2.937 | 3.583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1995 | — | — |
CE | Audit | 1995 | — | — |
AF Audit | Audit | 1995 | — | — |
KF Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2016 | — | — | |
TF | Chairman | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCSK 1778 ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Arne Frandsen | Audit | 0 companies |
| Klaus Fog | Management | 0 companies |
| Jens Jørgen Skytte | Board of Directors | 0 companies |
| Hanne Amdi Lollike | Board of Directors | 0 companies |
| Henrik Stig Møller | Board of Directors | 0 companies |
| Hans Geelmuyden | Chairman | 0 companies |
| Mogens Bjerre | Board of Directors | 0 companies |
| Ole Stentoft | Board of Directors | 0 companies |
| Carsten Eriksen | Board of Directors | 0 companies |
| Jørgen Kildahl | Board of Directors | 0 companies |
| Klaus Ewald Madsen | Board of Directors | 0 companies |
| Hans Christian Bjerre Andersen | Board of Directors | 0 companies |
| Tine Fog | Chairman | 0 companies |